Carrying amount | Fair value | |||||||||||||||||||||||
December 31, | December 31, | |||||||||||||||||||||||
2015 | 2016 | 2017 | 2015 | 2016 | 2017 | |||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||
Financial assets: | ||||||||||||||||||||||||
Trade and other receivables | ||||||||||||||||||||||||
Trade receivables | $ | 16,497 | $ | 15,285 | $ | 20,926 | $ | 16,497 | $ | 15,285 | $ | 20,926 | ||||||||||||
Loans and other receivables | ||||||||||||||||||||||||
Deposits | 345 | 332 | 402 | 345 | 332 | 402 | ||||||||||||||||||
Available for sale instruments | ||||||||||||||||||||||||
Long-term investments | 321 | 310 | 353 | 321 | 310 | 353 | ||||||||||||||||||
Cash, cash equivalents and short-term investments | 8,681 | 20,547 | 3,295 | 8,681 | 20,547 | 3,295 | ||||||||||||||||||
Total financial assets | $ | 25,844 | $ | 36,474 | $ | 24,976 | $ | 25,844 | $ | 36,474 | $ | 24,976 | ||||||||||||
Total current | $ | 25,178 | $ | 35,832 | $ | 24,221 | $ | 25,178 | $ | 35,832 | $ | 24,221 | ||||||||||||
Total non-current | $ | 666 | $ | 642 | $ | 755 | $ | 666 | $ | 642 | $ | 755 | ||||||||||||
Financial liabilities: | ||||||||||||||||||||||||
Interest-bearing loans and borrowings: | ||||||||||||||||||||||||
Finance lease liability | 12 | — | — | 12 | — | — | ||||||||||||||||||
Interest-bearing receivables financing | 6,472 | 7,712 | 7,413 | 6,472 | 7,712 | 7,413 | ||||||||||||||||||
Convertible debt and accrued expenses | 8,984 | 16,338 | 17,063 | 8,984 | 16,115 | 16,309 | ||||||||||||||||||
Government loans | 1,851 | 1,852 | 2,071 | 1,851 | 1,852 | 2,071 | ||||||||||||||||||
Research project financing | 2,947 | 3,306 | 4,004 | 2,947 | 3,306 | 4,004 | ||||||||||||||||||
Trade and other payables (current and non current) | 12,755 | 18,358 | 13,023 | 12,755 | 18,358 | 13,023 | ||||||||||||||||||
Financial instruments at fair value through other comprehensive income: | ||||||||||||||||||||||||
Cash flow hedges | 39 | 150 | — | 39 | 150 | — | ||||||||||||||||||
Financial instruments at fair value through profit and loss: | ||||||||||||||||||||||||
Convertible debt embedded derivative | 6,091 | — | — | 6,091 | — | — | ||||||||||||||||||
Total financial liabilities | $ | 39,151 | $ | 47,716 | $ | 43,574 | $ | 39,151 | $ | 47,493 | $ | 42,820 | ||||||||||||
Total current | $ | 22,112 | $ | 26,431 | $ | 21,935 | $ | 22,112 | $ | 26,431 | $ | 21,935 | ||||||||||||
Total non-current | $ | 17,039 | $ | 21,285 | $ | 21,639 | $ | 17,039 | $ | 21,062 | $ | 20,885 |
• | a bank guarantee secured by pledges of investments in money market funds issued in favor of the owners of leased office space to secure annual lease payments by the Company for its office space in Colombes; |
• | bank credit lines used in connection with the purchase of hedging instruments and finance lease, also secured by pledged money market funds. |
• | Level 1: quoted (unadjusted) prices in active markets for identical assets or liabilities |
• | Level 2: other techniques for which all inputs which have a significant effect on the recorded fair value are observable, either directly or indirectly |
• | Level 3: techniques which use inputs that have a significant effect on the recorded fair value that are not based on observable market data |
At December 31, | ||||||||||||||
2015 | Level 1 | Level 2 | Level 3 | |||||||||||
(in thousands) | ||||||||||||||
Available-for-sale instruments: | ||||||||||||||
Long-term investments | $ | 321 | — | $ | 321 | — |
At December 31, | ||||||||||||||
2015 | Level 1 | Level 2 | Level 3 | |||||||||||
(in thousands) | ||||||||||||||
Financial instruments at fair value through other comprehensive income: | ||||||||||||||
Cash flow hedge | $ | (39 | ) | — | $ | (39 | ) | — | ||||||
Financial instruments at fair value through profit and loss: | ||||||||||||||
Convertible debt embedded derivative | $ | (6,091 | ) | — | $ | (6,091 | ) | — |
At December 31, | ||||||||||||||
2016 | Level 1 | Level 2 | Level 3 | |||||||||||
(in thousands) | ||||||||||||||
Available-for-sale instruments: | ||||||||||||||
Long-term investments | $ | 310 | — | $ | 310 | — |
At December 31, | ||||||||||||||
2016 | Level 1 | Level 2 | Level 3 | |||||||||||
(in thousands) | ||||||||||||||
Financial instruments at fair value through other comprehensive income: | ||||||||||||||
Cash flow hedge | $ | (150 | ) | — | $ | (150 | ) | — |
At December 31, | ||||||||||||||
2017 | Level 1 | Level 2 | Level 3 | |||||||||||
(in thousands) | ||||||||||||||
Available-for-sale instruments: | ||||||||||||||
Long-term investments | $ | 353 | — | $ | 353 | — |
At December 31, | ||||||||||||||
2017 | Level 1 | Level 2 | Level 3 | |||||||||||
(in thousands) | ||||||||||||||
Financial instruments at fair value through other comprehensive income: | ||||||||||||||
Cash flow hedge | $ | 72 | — | $ | 72 | — |
At December 31, 2015 | ||||||||
Notional Amount | Fair value | |||||||
(in thousands) | ||||||||
Forward contracts (buy U.S dollars, sell euros) | € | 2,300 | $ | (38 | ) | |||
Options (buy euros, sell U.S. dollars) | 2,500 | (1 | ) | |||||
Total | € | 4,800 | $ | (39 | ) | |||
At December 31, 2016 | ||||||||
Notional Amount | Fair value | |||||||
(in thousands) | ||||||||
Forward contracts (buy euros, sell U.S. dollars) | € | 5,750 | $ | (142 | ) | |||
Options (buy euros, sell U.S. dollars) | 1,500 | (8 | ) | |||||
Total | € | 7,250 | $ | (150 | ) | |||
At December 31, 2017 | ||||||||
Notional Amount | Fair value | |||||||
(in thousands) | ||||||||
Forward contracts (buy euros, sell U.S. dollars) | € | 2,250 | $ | 53 | ||||
Options (buy euros, sell U.S. dollars) | 3,000 | 19 | ||||||
Total | € | 5,250 | $ | 72 |
• | Cash, cash equivalents, short-term investments, accounts receivable, accounts payable, other receivable and accrued liabilities: due to the short-term nature of these balances, carrying amounts approximate fair value. |
• | Available for sale long-term investments are composed of debt-based mutual funds with traded market prices. Their fair values amounted to $321,000, $310,000 and $353,000 at December 31, 2015, 2016 and 2017, respectively. |
• | Foreign exchange forward and option contracts: the fair values of foreign exchange forward and option contracts were calculated using the market price that the Company would pay or receive to settle the related agreements, by reference to published exchange rates. |
• | Transaction risk arising from: |
• | Operating activities, when revenues or expenses are denominated in different currencies from the functional currency of the entity carrying out these transactions. |
• | Non derivative monetary financial instruments that are denominated and settled in a currency different from the functional currency of the entity which holds them. |
Customer | Customer Location | % of total revenues for the year ended December 31, | Trade receivables at December 31, | ||||||||||||||||||||
2017 | 2016 | 2015 | 2017 | 2016 | 2015 | ||||||||||||||||||
A | Taiwan | 17 | % | 29 | % | — | $ | 5,352,000 | $ | 4,870,000 | $ | — | |||||||||||
B | Taiwan | 16 | % | Less than 10% | — | $ | 4,060,000 | $ | — | $ | — | ||||||||||||
C | China | Less than 10% | 15 | % | 14 | % | $ | 246,800 | $ | (100,000 | ) | $ | 1,167,000 | ||||||||||
D | China | — | Less than 10% | 27 | % | $ | — | $ | (3,000 | ) | $ | 3,102,000 | |||||||||||
E | Taiwan | — | — | 16 | % | $ | — | $ | — | $ | 2,222,000 |
Within 1 year | 1 to 2 years | 2 to 3 years | 3 to 4 years | 4 to 5 years | More than 5 years | Total | |||||||||||||||
(in thousands) | |||||||||||||||||||||
At December 31, 2015 | |||||||||||||||||||||
Research project financing | $ | 1,132 | $ | — | $ | 330 | $ | 645 | $ | 840 | $ | — | $ | 2,947 | |||||||
Interest-bearing receivables financing | 6,472 | — | — | — | — | — | 6,472 | ||||||||||||||
Government loans | — | 93 | 370 | 370 | 370 | 648 | 1,851 | ||||||||||||||
Convertible debt and accrued interests | — | — | 8,984 | — | — | — | 8,984 | ||||||||||||||
Finance lease | 39 | — | — | — | — | — | 39 | ||||||||||||||
Trade payables | 9,498 | 3,257 | — | — | — | — | 12,755 | ||||||||||||||
Other financial liabilities | 4,604 | — | — | — | — | — | 4,604 | ||||||||||||||
$ | 21,745 | $ | 3,350 | $ | 9,684 | $ | 1,015 | $ | 1,210 | $ | 648 | $ | 37,652 | ||||||||
At December 31, 2016 | |||||||||||||||||||||
Research project financing | $ | 1,376 | $ | 631 | $ | 742 | $ | 425 | $ | 19 | $ | 30 | $ | 3,223 | |||||||
Interest-bearing receivables financing | 7,712 | — | — | — | — | — | 7,712 | ||||||||||||||
Government loans | 167 | 376 | 373 | 370 | 368 | 198 | 1,852 | ||||||||||||||
Convertible debt and accrued interests | — | — | 16,338 | — | — | — | 16,338 | ||||||||||||||
Trade payables | 18,358 | — | — | — | — | — | 18,358 | ||||||||||||||
Other financial liabilities | 4,415 | — | — | — | — | — | 4,415 | ||||||||||||||
$ | 32,028 | $ | 1,007 | $ | 17,453 | $ | 795 | $ | 387 | $ | 228 | $ | 51,898 | ||||||||
At December 31, 2017 | |||||||||||||||||||||
Research project financing | $ | 899 | $ | 1,246 | $ | 671 | $ | 291 | $ | 297 | $ | 441 | $ | 3,845 | |||||||
Interest-bearing receivables financing | 7,413 | — | — | — | — | — | 7,413 | ||||||||||||||
Government loans | 600 | 398 | 398 | 398 | 159 | — | 1,953 | ||||||||||||||
Convertible debt and accrued interests | — | 11,861 | 5,202 | — | — | — | 17,063 | ||||||||||||||
Trade payables | 13,023 | — | — | — | — | — | 13,023 | ||||||||||||||
Other financial liabilities | 5,138 | — | — | — | — | — | 5,138 | ||||||||||||||
$ | 27,073 | $ | 13,505 | $ | 6,271 | $ | 689 | $ | 456 | $ | 441 | $ | 48,435 |
January 1, 2017 | Cash flows | Foreign exchange movement | Other | December 31, 2017 | ||||||||
(In thousands) | ||||||||||||
Government grant advances and loans | $ | 5,745 | 2,600 | 915 | (2,638 | ) | $ | 6,622 | ||||
Convertible debt and accrued interest | $ | 16,338 | — | — | 725 | $ | 17,063 | |||||
Interest-bearing financing of receivables | $ | 7,712 | (299 | ) | — | — | $ | 7,413 | ||||
Total | $ | 29,795 | 2,301 | 915 | (1,913 | ) | $ | 31,098 |